

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 27,012.1 | 19,925.9 | 8,959 | 13,667.4 | 15,138.5 | 15,137.8 | |
COGS | 16,512.1 | 13,051 | 5,963 | 9,172.9 | 9,827.6 | 9,788.8 | |
Gross Profit | 10,500 | 6,875 | 2,996 | 4,494.5 | 5,310.9 | 5,349 | |
Operating Expenses & Income | |||||||
Operating Income | 6,650.3 | 3,022.5 | (383.4) | 801.4 | 1,084.1 | 1,083.1 | |
Total Operating Expenses | 3,849.7 | 3,852.5 | 3,379.7 | 3,693.1 | 4,226.8 | 4,265 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 223.5 | 245.5 | 227.7 | 228.4 | 386.4 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (29.41) | (3.359) | (3.391) | (4.839) | (7.051) | (7.050999) | |
Interest Income | 0.029 | 2.873 | 0.034 | 0.052 | 3.983 | - | |
Income Tax Expense | 2,043.6 | 1,008.3 | (109.1) | 271.9 | 320.2 | 320.2 | |
Net Income | |||||||
Net Income | 4,636.6 | 2,073.1 | (269.4) | (765) | 766.8 | 766.9 | |
Supplemental | |||||||
EBIT | 6,709.6 | 3,084.7 | (375.2) | (488.2) | 1,084.1 | 1,084.9 | |
EBITDA | 6,809.1 | 3,186.1 | (312.3) | (433) | 1,149.8 | 1,151.9 | |